[XOXTECH] QoQ TTM Result on 31-Mar-2013 [#3]

Stock
[XOXTECH] XOX TECHNOLOGY BERHAD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- -67.37%
YoY- -89.38%
Quarter Report
Latest QR
Upcoming QR
XOXTECH's Result
XOXTECH's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 45,388 47,657 50,276 53,277 55,192 56,408 56,308 -13.35%
PBT -10,686 -8,659 -6,250 2,873 4,340 6,348 7,378 -
Tax -651 -948 -1,206 -1,740 -1,806 -2,038 -2,280 -56.54%
NP -11,337 -9,607 -7,456 1,133 2,534 4,310 5,098 -
-
NP to SH -11,704 -10,077 -8,063 510 1,563 3,132 3,865 -
-
Tax Rate - - - 60.56% 41.61% 32.10% 30.90% -
Total Cost 56,725 57,264 57,732 52,144 52,658 52,098 51,210 7.03%
-
Net Worth 40,442 42,888 44,360 49,268 51,064 48,507 48,430 -11.29%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - 808 -
Div Payout % - - - - - - 20.92% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 40,442 42,888 44,360 49,268 51,064 48,507 48,430 -11.29%
NOSH 177,767 177,666 177,158 165,000 173,333 159,615 159,782 7.34%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -24.98% -20.16% -14.83% 2.13% 4.59% 7.64% 9.05% -
ROE -28.94% -23.50% -18.18% 1.04% 3.06% 6.46% 7.98% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 25.53 26.82 28.38 32.29 31.84 35.34 35.24 -19.28%
EPS -6.58 -5.67 -4.55 0.31 0.90 1.96 2.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.50 -
NAPS 0.2275 0.2414 0.2504 0.2986 0.2946 0.3039 0.3031 -17.36%
Adjusted Per Share Value based on latest NOSH - 165,000
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 5.06 5.32 5.61 5.94 6.16 6.29 6.28 -13.37%
EPS -1.31 -1.12 -0.90 0.06 0.17 0.35 0.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.09 -
NAPS 0.0451 0.0479 0.0495 0.055 0.057 0.0541 0.054 -11.28%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.185 0.20 0.185 0.185 0.24 0.25 0.25 -
P/RPS 0.72 0.75 0.65 0.57 0.75 0.71 0.71 0.93%
P/EPS -2.81 -3.53 -4.06 59.85 26.62 12.74 10.34 -
EY -35.59 -28.36 -24.60 1.67 3.76 7.85 9.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
P/NAPS 0.81 0.83 0.74 0.62 0.81 0.82 0.82 -0.81%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 21/02/14 29/11/13 29/08/13 28/05/13 25/02/13 28/11/12 28/08/12 -
Price 0.24 0.185 0.18 0.22 0.23 0.22 0.26 -
P/RPS 0.94 0.69 0.63 0.68 0.72 0.62 0.74 17.23%
P/EPS -3.65 -3.26 -3.95 71.18 25.51 11.21 10.75 -
EY -27.43 -30.66 -25.28 1.40 3.92 8.92 9.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.92 -
P/NAPS 1.05 0.77 0.72 0.74 0.78 0.72 0.86 14.19%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment